0.40%
-7.72%
10.01%
34.68%
15.92%
-6.19%
58.55%

Company Description

Expedia Group, Inc.operates as an online travel company in the United States and internationally.The company operates through Retail, B2B, and trivago segments.


Its brand portfolio include Brand Expedia, a full-service online travel brand with localized websites; Hotels.com for marketing and distributing lodging accommodations; Vrbo, an online marketplace for the alternative accommodations; Orbitz, Travelocity, and CheapTickets travel websites; ebookers, an online EMEA travel agent for travelers an array of travel options; Hotwire, which offers travel booking services; CarRentals.com, an online car rental booking service; Classic Vacations, a luxury travel specialist; and Expedia Cruise, a provider of advice for travelers booking cruises.The company's brand portfolio also comprise Expedia Partner Solutions, a business-to-business brand that provides travel and non-travel vertical, which includes corporate travel management, airlines, travel agents, online retailers and financial institutions; and Egencia that provides corporate travel management services.In addition, its brand portfolio consists of Trivago, a hotel metasearch website, which send referrals to online travel companies and travel service providers from hotel metasearch websites; and Expedia Group Media solutions.


Further, the company provides online travel services through its Wotif.com, lastminute.com.au, travel.com.au, Wotif.co.nz, and lastminute.co.nz brands; loyalty programs; hotel accommodations and alternative accommodations; and advertising and media services.It serves leisure and corporate travelers.The company was formerly known as Expedia, Inc.


and changed its name to Expedia Group, Inc.in March 2018.Expedia Group, Inc.


was founded in 1996 and is headquartered in Seattle, Washington.

Market Data

Last Price 171.95
Change Percentage 0.40%
Open 172.82
Previous Close 171.27
Market Cap ( Millions) 21119
Volume 1327197
Year High 192.34
Year Low 107.25
M A 50 183.16
M A 200 146.66

Financial Ratios

FCF Yield 11.70%
Dividend Yield 0.00%
ROE 92.08%
Debt / Equity 495.76%
Net Debt / EBIDTA 20.68%
Price To Book 16.88
Price Earnings Ratio 20.91
Price To FCF 8.54
Price To sales 1.58
EV / EBITDA 8.8

News

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> B2C

Expected Growth : 6.5 %

What the company do ?

B2C (Business-to-Consumer) from Expedia Group, Inc. is a platform that enables consumers to book travel and travel-related services directly online.

Why we expect these perspectives ?

B2C growth driven by increasing online travel adoption, mobile bookings, and expanding presence in Asia-Pacific. Strong brand recognition, competitive pricing, and user-friendly interfaces also contribute to growth. Additionally, strategic partnerships, loyalty programs, and personalized marketing efforts enhance customer retention and acquisition, resulting in a 6.5% growth rate.

Segment nΒ°2 -> B2B

Expected Growth : 7.5 %

What the company do ?

B2B from Expedia Group, Inc. is a business-to-business platform offering travel products and services to travel agencies, tour operators, and other travel industry professionals.

Why we expect these perspectives ?

Expedia Group's B2B segment growth of 7.5% is driven by increasing adoption of its B2B travel platform, Expedia Partner Solutions, among travel agencies and tour operators. Additionally, the company's focus on expanding its accommodation inventory, improving user experience, and investing in digital marketing initiatives have contributed to the growth.

Segment nΒ°3 -> Trivago

Expected Growth : 6.0 %

What the company do ?

Trivago is a German multinational technology company specializing in internet-related services and products in the hotel search and booking segment, owned by Expedia Group, Inc.

Why we expect these perspectives ?

Trivago's 6.0% growth is driven by increasing online travel agency (OTA) market share, strong brand recognition, and effective marketing strategies. Additionally, the company's focus on hotel search and price comparison, as well as its expanding global presence, contribute to its growth momentum.

Expedia Group, Inc. Products

Product Range What is it ?
Expedia.com A full-service online travel agency that allows users to book flights, hotels, car rentals, and vacation packages.
Hotels.com A specialized online travel agency focused on booking hotels and accommodations.
VRBO (Vacation Rentals by Owner) A platform that allows homeowners to rent out their properties to travelers.
Egencia A corporate travel management company that helps businesses manage their travel programs.
Orbitz An online travel agency that allows users to book flights, hotels, and car rentals.
Travelocity An online travel agency that allows users to book flights, hotels, and car rentals.
Expedia Partner Solutions A B2B platform that provides travel technology and services to partners.
Expedia Affiliate Network A program that allows partners to earn commissions by promoting Expedia's travel products.

Expedia Group, Inc.'s Porter Forces

Expedia Group, Inc. faces moderate threat from substitutes, as customers have various options for booking travel, including direct booking with airlines and hotels, as well as other online travel agencies.

Expedia Group, Inc. has a large customer base, but individual customers have significant bargaining power due to the ease of switching to alternative booking platforms.

Expedia Group, Inc. has a large portfolio of travel suppliers, which reduces the bargaining power of individual suppliers, giving the company more negotiating power.

The online travel agency market has high barriers to entry, including significant investments in technology and marketing, which reduces the threat of new entrants.

The online travel agency market is highly competitive, with Expedia Group, Inc. competing with other major players such as Booking Holdings and Airbnb, leading to a high intensity of rivalry.

Capital Structure

Value
Debt Weight 80.37%
Debt Cost 5.52%
Equity Weight 19.63%
Equity Cost 13.14%
WACC 7.02%
Leverage 409.32%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
TNL Travel + Leisure Co., together with its subsidiaries, provides hospitality services and products in the United States and internationally. The company operates in two segments, Vacation Ownership; and Travel and …
TRIP TripAdvisor, Inc. operates as an online travel company. It operates in two segments, Hotels, Media & Platform; and Experiences & Dining. The company operates TripAdvisor-branded websites, including tripadvisor.com in the …
ARHS Arhaus, Inc. operates as a lifestyle brand and premium retailer in the home furnishings market. It provides merchandise assortments across various categories, including furniture, lighting, textiles, dΓ©cor, and outdoor. The …
NCLH Norwegian Cruise Line Holdings Ltd., together with its subsidiaries, operates as a cruise company in North America, Europe, the Asia-Pacific, and internationally. The company operates the Norwegian Cruise Line, Oceania …
CCL Carnival Corporation & plc operates as a leisure travel company. Its ships visit approximately 700 ports under the Carnival Cruise Line, Princess Cruises, Holland America Line, P&O Cruises (Australia), Seabourn, …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
171.95$
Current Price
171.95$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Travel + Leisure Logo
Travel + Leisure
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

Arhaus Logo
Arhaus
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

Expedia Logo
Expedia
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Carnival Logo
Carnival
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Tripadvisor Logo
Tripadvisor
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Norwegian Cruise Line Logo
Norwegian Cruise Line
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->